HONDA AUTO RECEIVABLES 1997-A GRANTOR TRUST
10-K, 1999-06-17
ASSET-BACKED SECURITIES
Previous: HONDA AUTO RECEIVABLES 1997-A GRANTOR TRUST, 8-K, 1999-06-17
Next: SWISHER INTERNATIONAL GROUP INC, SC 13E3/A, 1999-06-17



<PAGE>
                                UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549

                                FORM 10-K

              [ X ] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
              SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED]
                    For the fiscal year ended March 31, 1999
                                        OR


              [   ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
              SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED]
              For the transition period from                 to

                          Commission file number  333-18095


              Honda Auto Receivables 1997-A Grantor Trust
                    (Exact name of registrant as specified in its charter)

California                                                 33-0526079
(State of incorporation)                                 (IRS Employer
                                                         Identification No.)


700 Van Ness Avenue
Torrance, CA                                                   90501
(Address of principal executive offices)                      (Zip Code)

           Registrant's telephone number, including area code: (310)781-4100

                    Securities registered pursuant to Section 12(b) of the Act:

      Title of each class                         Name of each exchange
                                                  on which registered

      None                                        None


                Securities registered pursuant to section 12(g) of the Act:

                                None
                                (Title of class)


   Indicate by check mark whether the registrant (1) has filed all
reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements
for the past 90 days.
      YES     X         NO


   Indicate by check mark if disclosure of delinquent filers pursuant to
Item 405 of Regulation S-K is not contained herein, and will not be
contained, to the best of registrant's knowledge, in definitive
proxy or 'information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K. [ X ]



<TABLE>
<CAPTION>
PART I

Item 1. Business

      The following tables set forth the number and aggregate principal
      amount of delinquent receivables, the delinquency rates, and
      aggregate net losses of the Honda Auto Receivables 1997-A
      Grantor Trust as of  March 31, 1999 :

<S>                             <C>               <C>
1. Delinquent Contracts:                             ($000's)
                                Contracts            Amount

      a. 30 - 59 Days Delinquent      539              $4,384

      b. 60 - 89 Days Delinquent       84                $710

      c. 90 Days or More Delinqu       17                $149

2. Delinquent Ratio:                                 ($000's)

      a. Delinquent Balances                           $5,243

      b. Total Pool Balance                          $376,443

      c. Delinquency Ratio                               1.39%

3. Aggregate Net Losses:                             ($000's)

      a. Cumulative Net Losses                         $7,599

      b. Original Portfolio                        $1,080,050

      c. Aggregate Loss Ratio                            0.70%

Item 2.Properties
          N/A

Item 3.Legal Proceedings
          N/A

Item 4.Submission of Matters to a Vote of Security Holders
          N/A


<CAPTION>
PART II


Item 5.Market For Registrant's Common Equity and Related Stockholder Matters

      All holders of records of the Class A Certificates issued by Honda Auto
      Receivables 1997-A Grantor Trust (except for American Honda
      Receivables Corp.) are registered through the nominee of Cede  & Co.


Item 6.Selected Financial Data
          N/A

Item 7.Management's Discussion and Analysis of
      Financial Condition and Results of Operations
          N/A

Item 8.Financial Statements and Supplementary Data
          N/A

Item 9.Changes In and Disagreements with Accountants
      on Accounting and Financial Disclosure
          N/A

PART III

Item 10.Directors and Executive Officers of the Registrant
          N/A

Item 11.Executive Compensation
          N/A

Item 12.Security Ownership of Certain Beneficial Owners
      and Management
          N/A

Item 13.Certain Relationships and Related Transactions
          N/A


PART IV

Item14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

(a) Exhibit No. 99

Description

Annual Statement to Certificateholders pursuant to Section 14.09 of
the Standard Terms and Conditions dated as of July 1, 1997
among American Honda Receivables Corp., as Seller, American
Honda Finance Corporation, as Server, and Bank of Tokyo-Mitsubishi Trust
Company of New York, as Trustee.

(b) Reports

                    Reports               Date
      Form 10QThe 1st Qtr. of 1998        (Aug.15, 1998)

              The 2nd Qtr. of 1998        (Nov.15, 1998)

              The 3rd Qtr. of 1998        (Feb.15, 1998)

      Form 8K The month of Jan. 1999      (Feb.15, 1999)

              The month of Feb. 1999      (Mar.15, 1999)

              The month of Mar. 1999      (Apr.15, 1999)

SIGNATURES


          Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.



Honda Auto Receivables 1997-A Grantor Trust
By: American Honda Finance Corporation, as Servicer
(Registrant)


By:
/s/ John Weisickle
John Weisickle, Vice President/ Finance

</TABLE>


<TABLE>
<CAPTION>
                          AMERICAN HONDA FINANCE CORPORATION

                          Annual Statement to Certificateholder --1997-A

                             April 1, 1998 through March 31, 1999

<S>                                  <C>                    <C>     <C>                    <C>
A. ORIGINAL DEAL PARAMETER INPUTS

(A) Original Total Portfolio                                             $1,080,049,608.67
(B) Class A Certificate Ownership Interest of the Trust                              93.75%
(C) Original Class A Certificate Balance                                 $1,012,546,508.13
(D) Class A Certificate Rate                                                          5.85%
(E) Original Class B Certificate Balance                                    $67,503,100.54
(F) Class B Certificate Rate                                                          5.85%
(G) Servicing Fee Rate                                                                1.00%
(H) Original Weighted Average Coupon (WAC)                                            7.59%
(I) Original Weighted Average Remaining Term (WAM)                                   42.14 months
(J) Number of Contracts                                                             90,365
(K) Reserve Fund
    (i)    Reserve Fund Initial Deposit Percentage                                    0.15%
    (ii)   Reserve Fund Initial Deposit                                      $1,620,074.41
    (iii)  Specified Reserve Fund Balance Percent                                     0.75%
    (iv)   Specified Reserve Fund Balance                                    $8,100,372.07
    (v)    Reserve Fund Floor Percent                                                 1.50%
    (vi)   Reserve Fund Floor Amount                                        $16,200,744.13
    (vii)  Reserve Fund Floor Trigger Amount                               $324,014,882.40
(L)  Original Yield Supplement Deposit                                      $11,931,514.53
(M)  Original Letter of Credit Amount                                       $84,000,000.00


B. INPUTS FROM PREVIOUS MONTHLY SERVICER REPORTS

(A) Total Portfolio Outstanding                                            $752,126,735.92
(B) Total Portfolio Pool Factor                                                  0.6963817
(C) Class A Certificate Balance                                            $705,118,814.92
(D) Class A Principal Factor                                                     0.6963817
(E) Class B Certificate Balance                                             $47,007,921.00
(F) Reserve Fund Balance                                                     $7,848,875.86
(G) Outstanding Interest Advance                                              1,173,156.05
(H) Payahead Account Balance                                                  1,872,382.77
(I) Cumulative Net Losses for All Prior Periods                               2,965,342.87
(J) Weighted Average Coupon of Remaining Portfolio (WAC)                              7.66%
(K) Weighted Average Remaining Term of Remaining Portfolio (WAM)                     34.44 months
(L) Number of Contracts                                                             79,890
(M) Yield Supplement Balance                                                 $6,170,538.88
(N) Letter of Credit Amount                                                          $0.00

C. INPUTS FROM THE MAINFRAME

(A) Precomputed Contracts Principal
    (i)   Scheduled Principal Collections                                    65,517,017.51
    (ii)  Prepayments in Full                                                27,499,326.13
    (iii) Prepayments in Full Due to Repurchases                                      0.00
(B) Precomputed Contracts Total Collections                                 104,168,004.88
(C) Simple Interest Contracts                                                        $0.00
    (i)   Collected Principal                                               272,246,933.68
    (ii)  Collected Interest                                                 31,863,040.51
    (iii) Repurchased Receivables Principal
    (iv)  Repurchased Receivables Interest
(D) Payment Advance for Precomputes
    (i)  Reimbursement of Previous Advances                                   4,744,783.52
    (ii) Current Advance Amount                                               4,905,252.33

(E) Interest Advance for Simple Interest - Net (If positive, Additio

(F) Payahead Account
    (i)  Payments Applied                                                     4,786,550.18
    (ii) Additional Payaheads                                                 4,604,751.17
(G) Weighted Average Coupon of Remaining Portfolio (WAC)                              7.90%
(H) Weighted Average Remaining Maturity of Remaining Portfolio (WAM)                 25.24 months
(I) Remaining Number of Contracts                                                   59,636

(J) Delinquent Contracts                    Contracts                               Amount

    (i)   31-60 Days Delinquent                         539    0.00%            $4,383,508   0.00%
    (ii)  61-90 Days Delinquent                          84    0.90%              $710,383   1.16%
    (iii) Over 90 Days Delinquent                        17    0.14%              $149,028   0.19%


D. INPUTS DERIVED FROM OTHER SOURCES

(A) Collection Account Investment Income -- Paid to Servicer                          0.00
(B) Reserve Fund Investment Income -- Paid to Seller                            411,287.23
(C) Investment Income on Yield Supplement Balance                               213,069.05
(D) Aggregate Net Losses for Collection Period                                4,633,898.57
(E) Liquidated Contracts
    (i)  Gross Principal Balance of Liquidated Receivables                   10,420,447.52
    (ii)  Net Liquidation Proceeds Received During the Collection Pe          4,129,443.56
    (iii) Recoveries on Previously Liquidated Contracts                       1,657,105.39
(F) Number of Vehicles Repossessed During the Collection Period                        535


EXHIBIT 99

<CAPTION>
                     AMERICAN HONDA FINANCE CORPORATION

                     Annual Statement to Certificateholder --1997-A

                          April 1, 1998 through March 31, 1999

<S>                                  <C>                    <C>     <C>                    <C>
I. COLLECTIONS

(A) Principal Payments Received (Excluding Repurchases) (C(A)i+ii +        $365,263,277.32
(B) Interest Payments Received (C(B) - (C(A)i+ii+iii + C(ii) - D(i)         $43,175,170.56
(C) Aggregate Net Liquidation Proceeds Received (D(D)ii+iii)                 $5,786,548.95
(D) Principal on Repurchased Contracts (C(A)iii + C(C)iii)                           $0.00
(E) Interest on Repurchased Contracts (C(C)iv)                                       $0.00

(F) Total Collections (A+B+C+D+E)                                          $414,224,996.83
(G) Net Simple Interest Advance Amount  (C(E))                                       $0.00

(H) Total Collections and Advances (F+G)                                   $414,224,996.83

(I) Yield Supplement Deposit                                                 $4,125,375.99

(J) Total Available Amount (H+I)                                           $418,350,372.82


II. DISTRIBUTIONS

(A) Principal Payments Received (Excluding Repurchases) (I(A))             $365,263,277.32
(B) Principal on Repurchased Contracts (I(D))                                         0.00
(C) Gross Principal Balance of Liquidated Receivables (D(D)i)                10,420,447.52


(D) Total Principal Reduction (A+B+C)                                      $375,683,724.84

(E) Class A Distributable Amount
    (i)   Class A Quarterly Interest Payment (A(D)*B(C))                    $31,302,690.31
    (ii)  Quarterly Principal to Class A (B(C)-(III(i)*A(B))                352,203,492.04

    (iii) Total Distributable Amount (i+ii)                                $383,506,182.35

(F) Class B Distributable Amount
    (i)   Class B Quarterly Interest Payment (A(F)*B(E))                     $2,086,846.01
    (ii)  Quarterly Principal to Class B (II(D)-(E)ii)                       23,480,232.80

    (iii) Total Distributable Amount (i+ii)                                 $25,567,078.81

(G) Required Distributions
    (i)   Servicing Fee (A(G)*B(A))                                          $5,707,613.06
    (ii)  Class A Amount (II(E)iii)                                         383,506,182.35
    (iii)  Deposit to Reserve Fund (If Positive (IV(H)-(A)))                    251,496.20
    (iv) Class B Amount (II(F)iii)                                           25,567,078.81
    (v) Residual Release to Seller                                            3,318,002.40

    (vi)   Total Amount Distributed (i+ii+iii+iv+v)                         418,350,372.82

(H) Amount of Draw from Reserve Fund (IV(B+C+D))                                      0.00
(I) Sum of Draw from Reserve Fund and Total Available Amount (I(H)+I        418,350,372.82


III. POOL BALANCES AND PORTFOLIO INFORMATION

                                            Beginning                         End
                                            of Period                      of Period
(A) Balances and Principal Factors
    (i)   Total Pool Balance                $752,126,735.92                $376,443,011.08
    (ii)  Total Pool Factor                       0.6963817                      0.3485423
    (iii) Class A Certificate Balance       $705,118,814.92                $352,915,322.88
    (iv)  Class A Principal Factor                0.6963817                      0.3485423
    (v)   Class B Certificate Balance        $47,007,921.00                 $23,527,688.20

(B) Portfolio Information
    (i)   Weighted Average Coupon (WA                  7.66%                          7.90%
    (ii)  Weighted Average Remaining                  34.44 months                   25.24 months
    (iii) Remaining Number of Contrac                79,890                         59,636


(C) Outstanding Advance Amount                $1,173,156.05                  $1,333,624.86

(D) Outstanding Payahead Balance              $1,872,382.77                  $1,690,583.76

EXHIBIT 99

<CAPTION>
                     AMERICAN HONDA FINANCE CORPORATION

                     Annual Statement to Certificateholder --1997-A

                          April 1, 1998 through March 31, 1999

<S>                                  <C>                    <C>     <C>                    <C>
(A) Beginning Reserve Fund Balance (B(F))                                     7,848,875.86

(B) Draw for Class A Distributable Amount and Servicing Fee                           0.00
        (If Positive ((II(E)iii+(G)i)-I(H)))
(C) Draw for Class B Distributable Amount and Servicing Fee                           0.00
        (If Positive ((II(E)iii + II(F)(iii) + (G)i) - (I(H)+IV(B)))
(D) Amount Available for Deposit to the Reserve Fund                          3,569,498.60
        (If Positive (I(H) - (II(E)iii + II(F)(iii) + (G)i)))
(E) Reserve Fund Balance Prior to Release (IV(A-B-C+D))                     $11,418,374.46

(F) Reserve Fund Required Amount (Was Trigger or Floor Hit?)                 $8,100,372.07

(G) Reserve Fund Release to Seller                                           $3,318,002.40
        (If Positive (E-F))
(H) Ending Reserve Fund Balance (E-G)                                        $8,100,372.07

V. YIELD SUPPLEMENT ACCOUNT DEPOSIT

(A) Beginning Yield Supplement Account Balance                               $6,170,538.88
(B) Investment Earnings                                                         213,069.05
(C) Additional Yield Supplement Amounts                                               0.00
(D) Yield Supplement Deposit Amount                                           4,125,375.99
(E) Ending Yield Supplement Account Balance                                   2,258,231.94
(F) Release Amount Due Seller                                                  $745,660.42
(G) Ending Yield Supplement Account Balance to be Invested                    1,512,571.52


VI. NET LOSS AND DELINQUENCY ACCOUNT ACTIVITY

(A) Aggregate Net Losses for Collection Period (V(B)i-ii-iii)                $4,633,898.57
(B) Liquidated Contracts
    (i)   Gross Principal Balance of Liquidated Receivables (D(D)i)          10,420,447.52
    (ii)  Net Liquidation Proceeds Received During the Collection Pe          4,129,443.56
    (iii) Recoveries on Previously Liquidated Contracts (D(D)iii)             1,657,105.39
(C) Cumulative Net Losses for all Periods (V(A)+B(H))                         7,599,241.44

(D) Delinquent and Repossessed Contracts
                                                  Contracts                         Amount

    (i)   31-60 Days Delinquent                         539    0.90%         $4,383,508.00
    (ii)  61-90 Days Delinquent                          84    0.14%            710,383.00
    (iii) Over 90 Days Delinquent                        17    0.03%            149,028.00

    (iv)  Vehicles Repossessed During                   535    0.67%          6,359,291.60




VI. TESTS FOR INCREASE IN RESERVE FUND BALANCE


(A) Ratio of Net Losses to the Pool Balance as of Each Collection Period.
    (i)   Second Preceeding Collection Period                                         0.84%
    (ii)  Preceeding Collection Period                                                0.81%
    (iii) Current Collection Period                                                   0.51%
    (iv)  Three Month Average (Avg(i,ii,iii))                                         0.72%

(B) Ratio of Number of Contracts Delinquent 60 Days or More to the Outstanding
       Number of Receivables as of Each Collection Period.
    (i)   Second Preceeding Collection Period                                         0.38%
    (ii)  Preceeding Collection Period                                                0.32%
    (iii) Current Collection Period                                                   0.29%
    (iv)  Three Month Average (Avg(i,ii,iii))                                         0.33%

(C) Loss and Delinquency Trigger Indicator                          Trigger Was Not Hit



I hereby certify that the servicing report provided is true
and accurate to the best of my knowledge.


By:
/s/ John Weisickle
John Weisickle, Vice President / Finance

EXHIBIT 99
</TABLE>



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission